|
الأسهم ياردات Bancorp ، Inc. (SYBT) تقييم DCF
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Stock Yards Bancorp, Inc. (SYBT) Bundle
تبحث لتحديد القيمة الجوهرية لساحات الأسهم Bancorp ، Inc.؟ يدمج حاسبة SYBT DCF الخاصة بنا بيانات العالم الحقيقي مع ميزات تخصيص واسعة ، مما يتيح لك تحسين توقعاتك وتعزيز اختيارات الاستثمار الخاصة بك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185.2 | 232.1 | 311.9 | 324.5 | 412.9 | 506.8 | 622.0 | 763.5 | 937.2 | 1,150.3 |
| Revenue Growth, % | 0 | 25.29 | 34.4 | 4.03 | 27.25 | 22.74 | 22.74 | 22.74 | 22.74 | 22.74 |
| EBITDA | 77.5 | 101.1 | 132.5 | .0 | .0 | 129.6 | 159.1 | 195.3 | 239.7 | 294.2 |
| EBITDA, % | 41.85 | 43.55 | 42.49 | 0 | 0 | 25.58 | 25.58 | 25.58 | 25.58 | 25.58 |
| Depreciation | 4.7 | 5.6 | 12.0 | 21.9 | 13.4 | 19.1 | 23.4 | 28.7 | 35.3 | 43.3 |
| Depreciation, % | 2.55 | 2.4 | 3.86 | 6.76 | 3.23 | 3.76 | 3.76 | 3.76 | 3.76 | 3.76 |
| EBIT | 72.8 | 95.5 | 120.5 | -21.9 | -13.4 | 110.6 | 135.7 | 166.6 | 204.5 | 251.0 |
| EBIT, % | 39.3 | 41.15 | 38.63 | -6.76 | -3.23 | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 |
| Total Cash | 630.2 | 1,242.6 | 1,227.1 | 266.0 | 1,069.0 | 488.5 | 599.6 | 736.0 | 903.4 | 1,108.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 29.8 | 30.0 | 22.2 | .0 | 47.4 | 48.3 | 59.2 | 72.7 | 89.2 | 109.5 |
| Account Receivables, % | 16.1 | 12.94 | 7.1 | 0 | 11.47 | 9.52 | 9.52 | 9.52 | 9.52 | 9.52 |
| Inventories | -336.4 | -1,000.6 | -232.4 | .0 | .0 | -278.2 | -341.5 | -419.2 | -514.5 | -631.5 |
| Inventories, % | -181.65 | -431.16 | -74.5 | 0 | 0 | -54.9 | -54.9 | -54.9 | -54.9 | -54.9 |
| Accounts Payable | .4 | .3 | .7 | 2.1 | 1.9 | 1.7 | 2.1 | 2.5 | 3.1 | 3.8 |
| Accounts Payable, % | 0.21111 | 0.12928 | 0.21161 | 0.64538 | 0.46309 | 0.33209 | 0.33209 | 0.33209 | 0.33209 | 0.33209 |
| Capital Expenditure | -5.5 | -4.6 | -18.4 | -7.7 | .0 | -13.4 | -16.4 | -20.2 | -24.8 | -30.4 |
| Capital Expenditure, % | -2.95 | -1.97 | -5.91 | -2.38 | 0 | -2.64 | -2.64 | -2.64 | -2.64 | -2.64 |
| Tax Rate, % | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 | 20.66 |
| EBITAT | 63.3 | 74.7 | 93.0 | -17.1 | -10.6 | 88.4 | 108.5 | 133.2 | 163.5 | 200.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 369.5 | 739.5 | -673.4 | -211.7 | -44.8 | 371.2 | 168.1 | 206.4 | 253.3 | 310.9 |
| WACC, % | 12.54 | 11.99 | 11.92 | 11.98 | 12.06 | 12.1 | 12.1 | 12.1 | 12.1 | 12.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 947.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 317 | |||||||||
| Terminal Value | 3,140 | |||||||||
| Present Terminal Value | 1,774 | |||||||||
| Enterprise Value | 2,722 | |||||||||
| Net Debt | 248 | |||||||||
| Equity Value | 2,474 | |||||||||
| Diluted Shares Outstanding, MM | 29 | |||||||||
| Equity Value Per Share | 84.08 |
What You Will Receive
- Pre-Filled Financial Model: Stock Yards Bancorp, Inc.'s (SYBT) actual data provides accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other critical factors.
- Instant Calculations: Real-time updates allow you to view results as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation analysis.
- Customizable and Reusable: Designed for adaptability, enabling multiple uses for comprehensive forecasts.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Stock Yards Bancorp, Inc. (SYBT).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Stock Yards Bancorp, Inc. (SYBT).
- Visual Dashboard and Charts: Provides graphical representations that summarize key valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based SYBT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh to reflect Stock Yards Bancorp's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the findings to inform your investment or financial strategy.
Why Choose This Calculator for Stock Yards Bancorp, Inc. (SYBT)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Accurate Data: Stock Yards Bancorp's historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step instructions ensure a seamless experience.
Who Should Use This Product?
- Investors: Accurately estimate Stock Yards Bancorp, Inc.'s (SYBT) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Stock Yards Bancorp, Inc. (SYBT).
- Consultants: Quickly adapt the template for valuation reports for clients focusing on Stock Yards Bancorp, Inc. (SYBT).
- Entrepreneurs: Gain insights into financial modeling used by successful institutions like Stock Yards Bancorp, Inc. (SYBT).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Stock Yards Bancorp, Inc. (SYBT).
What the Template Contains
- Preloaded SYBT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.